Stock SPA SIAM WELLNESS GROUP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Siam Wellness Group

Equities

SPA

TH5972010000

Personal Services

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
7.1 THB -1.39% Intraday chart for Siam Wellness Group -2.07% -8.19%
May. 10 Siam Wellness Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 27 Siam Wellness Group Public Company Limited Proposes Dividend for the Year Ended December 31, 2023, Payable on 17 May 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,265 5,942 5,771 10,089 9,918 9,106 - -
Enterprise Value (EV) 1 8,304 6,219 6,183 10,516 9,979 9,464 9,183 8,868
P/E ratio 33.6 x -28.4 x -20.1 x -115 x 29.9 x 28.2 x 24.4 x 23.3 x
Yield 1.03% - - - 1.2% 1.38% 1.56% 2.03%
Capitalization / Revenue 5.97 x 13.9 x 34.4 x 14.2 x 6.86 x 5.22 x 4.57 x 4.16 x
EV / Revenue 6 x 14.6 x 36.9 x 14.8 x 6.9 x 5.43 x 4.61 x 4.05 x
EV / EBITDA 21 x 778 x 90.7 x 39.7 x 17.4 x 13.5 x 12.1 x 10.5 x
EV / FCF 49.6 x -57.4 x -55.9 x 151 x 20.4 x 21.6 x 17.7 x 15.4 x
FCF Yield 2.02% -1.74% -1.79% 0.66% 4.9% 4.63% 5.66% 6.51%
Price to Book 7.3 x 6.56 x 9.33 x - 11 x 7.62 x 6.62 x 5.15 x
Nbr of stocks (in thousands) 1,282,500 1,282,500 1,282,500 1,282,500 1,282,500 1,282,499 - -
Reference price 2 6.444 4.633 4.500 7.867 7.733 7.100 7.100 7.100
Announcement Date 3/1/20 2/22/21 2/28/22 2/27/23 2/26/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,384 426.9 167.6 711.3 1,446 1,743 1,993 2,190
EBITDA 1 396.2 7.996 68.15 265 573.4 702.8 758.4 845.7
EBIT 1 278.6 -198.4 -258.6 -46.71 297.4 390.3 472.6 496
Operating Margin 20.13% -46.47% -154.28% -6.57% 20.56% 22.4% 23.71% 22.65%
Earnings before Tax (EBT) 1 287.5 -211.2 -295.4 -87.06 277.1 375 464.1 506.5
Net income 1 245.5 -209.1 -286.7 -88.03 332.1 335.5 392.3 459
Net margin 17.74% -48.98% -171.06% -12.38% 22.97% 19.25% 19.68% 20.96%
EPS 2 0.1916 -0.1633 -0.2233 -0.0687 0.2587 0.2522 0.2907 0.3044
Free Cash Flow 1 167.5 -108.4 -110.7 69.8 489.1 438 520.1 577.7
FCF margin 12.11% -25.39% -66.04% 9.81% 33.82% 25.13% 26.1% 26.38%
FCF Conversion (EBITDA) 42.29% - - 26.34% 85.31% 62.32% 68.58% 68.31%
FCF Conversion (Net income) 68.25% - - - 147.26% 130.54% 132.57% 125.85%
Dividend per Share 2 0.0667 - - - 0.0927 0.0983 0.1108 0.1444
Announcement Date 3/1/20 2/22/21 2/28/22 2/27/23 2/26/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 - 110 132.4 - 195.8 273 320.2 356.3 383.8 385.8 393.9
EBITDA - 27.7 56.34 88.16 77.17 107.6 134.8 139.6 159.4 144.8 -
EBIT 1 - -47.99 -18.56 -62.44 -4.593 26.19 61.46 69.69 86.6 79.63 95.64
Operating Margin - -43.62% -14.01% - -2.35% 9.59% 19.19% 19.56% 22.56% 20.64% 24.28%
Earnings before Tax (EBT) 1 -168.3 - -29.39 -83.67 -16.16 12.77 51.91 59.29 81.46 84.44 92.04
Net income 1 -162.9 -57.44 -29.26 -86.7 -14.98 13.66 50.46 60.12 81.5 140.1 73.97
Net margin - -52.2% -22.1% - -7.65% 5% 15.76% 16.87% 21.23% 36.31% 18.78%
EPS -0.1267 -0.0447 -0.0227 -0.0673 -0.0120 0.0107 0.0393 0.0467 0.0633 0.1087 -
Dividend per Share - - - - - - - - - - -
Announcement Date 8/9/21 5/16/22 8/10/22 8/10/22 11/9/22 2/27/23 5/14/23 8/10/23 11/10/23 2/26/24 5/14/24
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 39.5 277 412 427 61.4 359 77.5 -
Net Cash position 1 - - - - - - - 238
Leverage (Debt/EBITDA) 0.0996 x 34.6 x 6.042 x 1.61 x 0.1071 x 0.5101 x 0.1022 x -
Free Cash Flow 1 168 -108 -111 69.8 489 438 520 578
ROE (net income / shareholders' equity) 23.4% -20.5% -37.6% -14.8% 45.2% 33.1% 31.7% 28%
ROA (Net income/ Total Assets) 17% -10.1% -11.7% -3.76% 15.1% 16.1% 16.6% 18.6%
Assets 1 1,443 2,074 2,445 2,338 2,196 2,084 2,367 2,468
Book Value Per Share 2 0.8800 0.7100 0.4800 - 0.7000 0.9300 1.070 1.380
Cash Flow per Share 2 0.2500 0.0300 -0.0600 0.1500 0.4300 0.5300 0.5300 0.6000
Capex 1 158 141 29.8 117 59.6 180 156 164
Capex / Sales 11.41% 33.06% 17.78% 16.44% 4.12% 10.33% 7.84% 7.49%
Announcement Date 3/1/20 2/22/21 2/28/22 2/27/23 2/26/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Siam Wellness Group

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
7.1 THB
Average target price
10.21 THB
Spread / Average Target
+43.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Personal Care Services

1st Jan change Capi.
SIAM WELLNESS GROUP Stock Siam Wellness Group
-8.19% 247M
EUROPEAN WAX CENTER, INC. Stock European Wax Center, Inc.
-16.70% 550M
BEAUTY FARM MEDICAL AND HEALTH INDUSTRY INC. Stock Beauty Farm Medical and Health Industry Inc.
+35.74% 456M
EC HEALTHCARE Stock EC Healthcare
-13.22% 230M
QB NET HOLDINGS CO.,LTD. Stock QB Net Holdings Co.,Ltd.
-25.93% 93.29M
AB&COMPANY CO.,LTD. Stock AB&Company Co.,Ltd.
-3.77% 80.3M
MPM CORPÓREOS S.A. Stock MPM Corpóreos S.A.
-1.64% 79.99M
MIRICOR ENTERPRISES HOLDINGS LIMITED Stock Miricor Enterprises Holdings Limited
-20.69% 58.82M
MU GLOBAL HOLDING LIMITED Stock Mu Global Holding Limited
-13.46% 53.49M
Personal Care Services
  1. Stock Market
  2. Equities
  3. SPA Stock
  4. Financials Siam Wellness Group